Loan calculator

Annuity / fixed payments

Total 31694.04 EUR

Month	Starting balance	Repayment	Interest paid	Principal paid	Balance
1	30000.00	880.39	90.00	790.39	29209.61
2	29209.61	880.39	87.63	792.76	28416.85
3	28416.85	880.39	85.25	795.14	27621.71
4	27621.71	880.39	82.87	797.52	26824.19
5	26824.19	880.39	80.47	799.92	26024.27
6	26024.27	880.39	78.07	802.32	25221.95
7	25221.95	880.39	75.67	804.72	24417.23
8	24417.23	880.39	73.25	807.14	23610.09
9	23610.09	880.39	70.83	809.56	22800.53
10	22800.53	880.39	68.40	811.99	21988.54
11	21988.54	880.39	65.97	814.42	21174.12
12	21174.12	880.39	63.52	816.87	20357.25
13	20357.25	880.39	61.07	819.32	19537.93
14	19537.93	880.39	58.61	821.78	18716.15
15	18716.15	880.39	56.15	824.24	17891.91
16	17891.91	880.39	53.68	826.71	17065.20
17	17065.20	880.39	51.20	829.19	16236.01
18	16236.01	880.39	48.71	831.68	15404.33
19	15404.33	880.39	46.21	834.18	14570.15
20	14570.15	880.39	43.71	836.68	13733.47
21	13733.47	880.39	41.20	839.19	12894.28
22	12894.28	880.39	38.68	841.71	12052.57
23	12052.57	880.39	36.16	844.23	11208.34
24	11208.34	880.39	33.63	846.76	10361.58
25	10361.58	880.39	31.08	849.31	9512.27
26	9512.27	880.39	28.54	851.85	8660.42
27	8660.42	880.39	25.98	854.41	7806.01
28	7806.01	880.39	23.42	856.97	6949.04
29	6949.04	880.39	20.85	859.54	6089.50
30	6089.50	880.39	18.27	862.12	5227.38
31	5227.38	880.39	15.68	864.71	4362.67
32	4362.67	880.39	13.09	867.30	3495.37
33	3495.37	880.39	10.49	869.90	2625.47
34	2625.47	880.39	7.88	872.51	1752.96
35	1752.96	880.39	5.26	875.13	877.83
36	877.83	880.39	2.63	877.76	0.00